SHE:002728 Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Market Capitalization	6,161	4,457	6,511	4,998	3,794	2,420
Market Cap Growth	54.46%	-31.55%	30.26%	31.73%	56.81%	-29.48%
Enterprise Value	6,106	4,497	6,483	5,397	4,334	2,944
Last Close Price	12.34	8.90	12.28	10.76	7.78	5.20
PE Ratio	67.80	217.47	25.72	28.05	29.90	55.23
PS Ratio	6.67	6.48	6.10	5.64	5.01	3.83
PB Ratio	3.42	2.53	3.24	3.56	3.01	2.24
P/TBV Ratio	5.36	4.02	4.89	7.07	6.75	6.45
P/FCF Ratio	53.97	-	57.87	17.76	25.77	30.41
P/OCF Ratio	29.78	-	32.79	13.45	14.78	14.32
EV/Sales Ratio	6.61	6.54	6.08	6.09	5.72	4.65
EV/EBITDA Ratio	35.40	47.44	17.71	19.95	18.96	18.98
EV/EBIT Ratio	58.19	147.80	21.18	24.76	24.44	28.27
EV/FCF Ratio	53.49	-	57.62	19.18	29.44	37.00
Debt / Equity Ratio	0.14	0.29	0.15	0.60	0.53	0.97
Debt / EBITDA Ratio	1.51	5.44	0.84	3.13	2.90	6.72
Debt / FCF Ratio	2.28	-	2.72	3.01	4.50	13.10
Net Debt / Equity Ratio	-0.03	0.03	-0.17	0.08	0.23	0.43
Net Debt / EBITDA Ratio	-0.32	0.62	-0.93	0.40	1.27	3.01
Net Debt / FCF Ratio	-0.48	-0.43	-3.03	0.38	1.97	5.87
Asset Turnover	0.39	0.28	0.42	0.38	0.35	0.28
Inventory Turnover	1.47	1.44	1.95	2.24	1.83	1.71
Quick Ratio	1.24	1.13	1.76	0.80	1.01	0.82
Current Ratio	2.01	1.60	2.37	1.02	1.43	1.06
Return on Equity (ROE)	4.50%	1.09%	14.83%	13.38%	10.84%	3.92%
Return on Assets (ROA)	2.78%	0.77%	7.56%	5.91%	5.13%	2.88%
Return on Invested Capital (ROIC)	5.09%	1.62%	16.63%	12.92%	9.87%	5.52%
Return on Capital Employed (ROCE)	5.70%	1.70%	15.00%	15.20%	11.30%	7.60%
Earnings Yield	1.29%	0.46%	3.89%	3.56%	3.35%	1.81%
FCF Yield	1.85%	-3.05%	1.73%	5.63%	3.88%	3.29%
Dividend Yield	0.41%	0.56%	2.91%	3.08%	4.26%	6.38%
Payout Ratio	27.88%	889.52%	58.86%	82.84%	109.03%	374.22%
Buyback Yield / Dilution	23.78%	-11.31%	-5.16%	-9.09%	-2.75%	2.52%
Total Shareholder Return	24.18%	-10.75%	-2.25%	-6.01%	1.52%	8.90%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.